
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,231 | 6,773 | 7,728 | 8,278 | 8,118 | 8,111 | |
COGS | 4,859 | 5,577 | 6,373 | 6,805 | 6,688 | 6,645 | |
Gross Profit | 1,372 | 1,196 | 1,355 | 1,473 | 1,430 | 1,466 | |
Operating Expenses & Income | |||||||
Operating Income | 1,335 | 1,123 | 1,073 | 1,124 | 1,073 | 1,115 | |
Total Operating Expenses | 37 | 73 | 282 | 349 | 357 | 351 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | 36 | 41 | 42 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94) | (85) | (76) | (76) | (80) | (84) | |
Interest Income | 94 | 85 | 41 | 29 | 80 | 54 | |
Income Tax Expense | 254 | 225 | 221 | 237 | 231 | 236 | |
Net Income | |||||||
Net Income | 1,995 | 898 | 852 | 887 | 842 | 879 | |
Supplemental | |||||||
EBIT | 1,429 | 1,208 | 1,149 | 1,200 | 1,153 | 1,199 | |
EBITDA | 1,616 | 1,308 | 1,227 | 1,281 | 1,239 | 1,288 | |